Flat
DA17
2 beds
2 baths
Little Brights Road, Belvedere DA17
South East, England · DA17
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-484
↘ -1%After 5 Years
Change In Property Value
£39,024
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,752 | £13,958 | £14,307 | £14,665 | £15,105 | £71,787 |
| Total Expenses | £14,286 | £14,352 | £14,430 | £14,510 | £14,597 | £72,175 |
| Profit Before Tax | £-534 | £-394 | £-123 | £155 | £508 | £-388 |
| Profit After Tax | £-534 | £-394 | £-123 | £155 | £412 | £-484 |
| Change In Property Value | £2,750 | £2,778 | £8,416 | £11,558 | £13,523 | £39,024 |
| Net Return | £2,216 | £2,383 | £8,293 | £11,713 | £13,934 | £38,539 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 16% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change